Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 12.71% first-year return on $42,000 initial cash invested.
12.71%
Cash On Cash
9.49%
Cap Rate
1.55
DSCR
$2,330
Rent
$445
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$200k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$42,000
Downpayment
20%
$40,000
Closing costs
1%
$2,000
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,330
Total Expenses
$1,885
Mortgage P&I
44%
$1,020
Property Taxes
7%
$160
Home Insurance
3%
$70
HOA
1%
$30
Property Management
10%
$233
CapEx
5%
$116
Vacancy
6%
$140
Maintenance
5%
$116
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
5466 Fawn Chase Way, Las Vegas, NV 89135 | $2,995 | 4 | 3 | 2005 | 0.7 mi |
9693 Bighorn Island Ave, Las Vegas, NV 89148 | $2,250 | 4 | 3 | 1959 | 0.5 mi |
4646 San Vito St, Las Vegas, NV 89147 | $2,050 | 4 | 3 | 2053 | 0.6 mi |
10411 Garland Grove Way, Las Vegas, NV 89135 | $2,450 | 4 | 3 | 2129 | 0.7 mi |
104 W Rancho Del Cerro | $2,500 | 4 | 2 | 2380 | 1.3 mi |
1255 S Forest Knoll St | $1,100 | 2 | 1 | 0.9 mi | |
2022 S American St | $2,850 | 5 | 4 | 3030 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | 2 | 1 | 2020 | 0.9 mi |
2022 S American St | $2,850 | 5 | 4 | 3030 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | 2 | 1 | 2020 | 0.9 mi |
2022 S American St | $2,850 | 5 | 4 | 3030 | 0.6 mi |
Projection Charts
Investment Value YoY
Annualized Return
Investment projections and seasonality
CoC vs Downpayment
Investment projections and seasonality
CoC vs Purchase Price
Investment projections and seasonality